| Metric | FY 2023 | Prior Q | FY 2022 | QoQ Change | YoY Change |
|---|---|---|---|---|---|
| Revenue | $14.2B | — | $12.7B | — | 12.3% |
| Op. Income | $2.2B | — | $1.8B | — | 19.6% |
| Gross Margin | 62.0% | — | 60.8% | — | 1.2pp |
| Net Margin | 11.2% | — | 5.5% | — | 5.7pp |
| EPS (Diluted) | $1.07 | — | $0.45 | — | 140.6% |
| Free Cash Flow | $1.7B | — | $914M | — | 86.3% |
| Item | Amount |
|---|---|
| REVENUE | $14.2B |
| Cost of Revenue | $5.4B |
| GROSS PROFIT | $8.8B |
| R&D Expenses | $1.4B |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $5.2B |
| Other Expenses | $46M |
| Operating Expenses | $6.7B |
| Cost & Expenses | $12.1B |
| OPERATING INCOME | $2.2B |
| Interest Income | $22M |
| Interest Expense | $272M |
| Other Income/Expenses | -$196M |
| INCOME BEFORE TAX | $2.0B |
| Income Tax Expense | $393M |
| Net Income from Continuing Ops | $1.6B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.6B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.6B |
| D&A | $1.2B |
| EBIT | $2.3B |
| EBITDA | $3.5B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| REVENUE | $14.2B |
| Cost of Revenue | $5.4B |
| GROSS PROFIT | $8.8B |
| R&D Expenses | $1.4B |
| Selling & Marketing | $0 |
| General & Administrative | $0 |
| SG&A Expenses | $5.2B |
| Other Expenses | $46M |
| Operating Expenses | $6.7B |
| Cost & Expenses | $12.1B |
| OPERATING INCOME | $2.2B |
| Interest Income | $22M |
| Interest Expense | $272M |
| Other Income/Expenses | -$196M |
| INCOME BEFORE TAX | $2.0B |
| Income Tax Expense | $393M |
| Net Income from Continuing Ops | $1.6B |
| Net Income from Discontinued Ops | $0 |
| Other Adjustments | $0 |
| NET INCOME | $1.6B |
| Net Income Deductions | $0 |
| BOTTOM LINE NET INCOME | $1.6B |
| D&A | $1.2B |
| EBIT | $2.3B |
| EBITDA | $3.5B |
| EPS | $1 |
| EPS Diluted | $1 |
| Item | Amount |
|---|---|
| Net Income | $1.6B |
| Depreciation & Amortization | $1.2B |
| Stock-Based Compensation | $233M |
| Deferred Income Tax | -$1M |
| Other Non-Cash Items | $253M |
| Change in Working Capital | -$770M |
| OPERATING CASH FLOW | $2.5B |
| Capital Expenditure | -$800M |
| Acquisitions (Net) | -$1.8B |
| Purchases of Investments | $0 |
| Sales/Maturities of Investments | $0 |
| Other Investing Activities | -$52M |
| NET CASH FROM INVESTING | -$2.6B |
| Net Debt Issuance | -$4M |
| Common Stock Repurchased | $0 |
| Common Dividends Paid | $0 |
| Other Financing Activities | -$145M |
| NET CASH FROM FINANCING | $5M |
| FREE CASH FLOW | $1.7B |
| Net Change in Cash | -$82M |
| Item | Amount |
|---|---|
| Cash & Equivalents | $865M |
| Short-Term Investments | $0 |
| Net Receivables | $2.2B |
| Inventory | $2.5B |
| Other Current Assets | $622M |
| TOTAL CURRENT ASSETS | $6.5B |
| PP&E (Net) | $3.3B |
| Goodwill | $14.4B |
| Intangible Assets | $6.0B |
| Long-Term Investments | $413M |
| Tax Assets | $3.8B |
| Other Non-Current Assets | $680M |
| TOTAL NON-CURRENT ASSETS | $28.6B |
| TOTAL ASSETS | $35.1B |
| Account Payables | $942M |
| Short-Term Debt | $531M |
| Deferred Revenue | $266M |
| Other Current Liabilities | $1.9B |
| TOTAL CURRENT LIABILITIES | $4.9B |
| Long-Term Debt | $8.6B |
| Deferred Revenue NC | $311M |
| Deferred Tax Liabilities | $134M |
| Other Non-Current Liabilities | $1.3B |
| TOTAL NON-CURRENT LIABILITIES | $10.7B |
| TOTAL LIABILITIES | $15.6B |
| Common Stock | $17M |
| Additional Paid-In Capital | $20.6B |
| Retained Earnings | $819M |
| Treasury Stock | -$2.3B |
| Accum. Other Comp. Income | $49M |
| Other Equity | $1M |
| TOTAL STOCKHOLDERS' EQUITY | $19.3B |
| Minority Interest | $248M |
| TOTAL EQUITY | $19.5B |
| TOTAL LIABILITIES & EQUITY | $35.1B |
| Total Debt | $9.5B |
| Net Debt | $8.6B |